[LIONIND] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -54.68%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,210,919 4,482,351 4,508,091 4,568,048 4,674,114 4,748,470 4,965,036 -10.39%
PBT -552,378 -580,786 -133,752 -90,016 -59,779 -30,378 -62,334 327.65%
Tax -2,242 2,400 -163 -10,232 -1,842 -1,227 -1,988 8.33%
NP -554,620 -578,386 -133,915 -100,248 -61,621 -31,605 -64,322 319.94%
-
NP to SH -483,627 -505,946 -129,340 -97,305 -62,906 -34,498 -66,597 274.55%
-
Tax Rate - - - - - - - -
Total Cost 4,765,539 5,060,737 4,642,006 4,668,296 4,735,735 4,780,075 5,029,358 -3.52%
-
Net Worth 2,613,873 2,647,850 3,070,634 3,055,993 3,100,470 3,149,185 3,195,523 -12.52%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 7,173 7,173 7,173 7,173 7,176 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,613,873 2,647,850 3,070,634 3,055,993 3,100,470 3,149,185 3,195,523 -12.52%
NOSH 716,129 717,574 717,437 717,369 717,701 717,354 718,095 -0.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -13.17% -12.90% -2.97% -2.19% -1.32% -0.67% -1.30% -
ROE -18.50% -19.11% -4.21% -3.18% -2.03% -1.10% -2.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 588.01 624.65 628.36 636.78 651.26 661.94 691.42 -10.22%
EPS -67.53 -70.51 -18.03 -13.56 -8.76 -4.81 -9.27 275.33%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 3.65 3.69 4.28 4.26 4.32 4.39 4.45 -12.36%
Adjusted Per Share Value based on latest NOSH - 717,369
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 584.92 622.63 626.20 634.53 649.26 659.59 689.68 -10.39%
EPS -67.18 -70.28 -17.97 -13.52 -8.74 -4.79 -9.25 274.57%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 3.6308 3.678 4.2653 4.245 4.3068 4.3744 4.4388 -12.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.64 0.61 0.735 0.885 0.98 0.90 -
P/RPS 0.11 0.10 0.10 0.12 0.14 0.15 0.13 -10.53%
P/EPS -0.95 -0.91 -3.38 -5.42 -10.10 -20.38 -9.70 -78.72%
EY -105.52 -110.17 -29.55 -18.45 -9.90 -4.91 -10.30 371.03%
DY 0.00 0.00 1.64 1.36 1.13 1.02 1.11 -
P/NAPS 0.18 0.17 0.14 0.17 0.20 0.22 0.20 -6.77%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 27/05/14 27/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.56 0.705 0.60 0.69 0.79 0.905 1.15 -
P/RPS 0.10 0.11 0.10 0.11 0.12 0.14 0.17 -29.77%
P/EPS -0.83 -1.00 -3.33 -5.09 -9.01 -18.82 -12.40 -83.48%
EY -120.60 -100.01 -30.05 -19.66 -11.09 -5.31 -8.06 506.21%
DY 0.00 0.00 1.67 1.45 1.27 1.10 0.87 -
P/NAPS 0.15 0.19 0.14 0.16 0.18 0.21 0.26 -30.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment